[JTINTER] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[JTINTER] JT INTERNATIONAL BHD
Announcement Date
11-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.22%
YoY- 26.23%
Quarter Report
Latest QR
Upcoming QR
JTINTER's Result
JTINTER's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,190,802 1,182,669 1,205,121 1,228,941 1,189,500 1,179,884 1,158,209 1.87%
PBT 170,415 174,566 178,919 164,675 153,620 149,350 143,553 12.15%
Tax -42,937 -43,994 -45,106 -39,640 -37,001 -36,322 -35,290 14.00%
NP 127,478 130,572 133,813 125,035 116,619 113,028 108,263 11.54%
-
NP to SH 127,478 130,572 133,813 125,035 116,619 113,028 108,263 11.54%
-
Tax Rate 25.20% 25.20% 25.21% 24.07% 24.09% 24.32% 24.58% -
Total Cost 1,063,324 1,052,097 1,071,308 1,103,906 1,072,881 1,066,856 1,049,946 0.84%
-
Net Worth 426,149 425,003 390,556 392,715 387,030 353,288 316,628 21.96%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 117,697 117,706 78,482 78,482 78,454 78,309 78,309 31.30%
Div Payout % 92.33% 90.15% 58.65% 62.77% 67.27% 69.28% 72.33% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 426,149 425,003 390,556 392,715 387,030 353,288 316,628 21.96%
NOSH 261,553 261,492 261,539 261,600 261,613 261,482 261,676 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 10.71% 11.04% 11.10% 10.17% 9.80% 9.58% 9.35% -
ROE 29.91% 30.72% 34.26% 31.84% 30.13% 31.99% 34.19% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 455.28 452.28 460.78 469.78 454.68 451.23 442.61 1.90%
EPS 48.74 49.93 51.16 47.80 44.58 43.23 41.37 11.58%
DPS 45.00 45.00 30.00 30.00 30.00 30.00 30.00 31.13%
NAPS 1.6293 1.6253 1.4933 1.5012 1.4794 1.3511 1.21 22.00%
Adjusted Per Share Value based on latest NOSH - 261,600
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 455.42 452.31 460.90 470.01 454.92 451.25 442.96 1.87%
EPS 48.75 49.94 51.18 47.82 44.60 43.23 41.41 11.52%
DPS 45.01 45.02 30.02 30.02 30.01 29.95 29.95 31.30%
NAPS 1.6298 1.6254 1.4937 1.5019 1.4802 1.3512 1.2109 21.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 7.13 7.00 6.05 5.63 5.25 5.50 4.87 -
P/RPS 1.57 1.55 1.31 1.20 1.15 1.22 1.10 26.84%
P/EPS 14.63 14.02 11.82 11.78 11.78 12.72 11.77 15.65%
EY 6.84 7.13 8.46 8.49 8.49 7.86 8.50 -13.51%
DY 6.31 6.43 4.96 5.33 5.71 5.45 6.16 1.62%
P/NAPS 4.38 4.31 4.05 3.75 3.55 4.07 4.02 5.90%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 16/08/11 12/05/11 24/02/11 11/11/10 12/08/10 13/05/10 23/02/10 -
Price 6.90 7.16 6.60 5.93 5.60 5.36 5.09 -
P/RPS 1.52 1.58 1.43 1.26 1.23 1.19 1.15 20.49%
P/EPS 14.16 14.34 12.90 12.41 12.56 12.40 12.30 9.87%
EY 7.06 6.97 7.75 8.06 7.96 8.06 8.13 -9.00%
DY 6.52 6.28 4.55 5.06 5.36 5.60 5.89 7.02%
P/NAPS 4.23 4.41 4.42 3.95 3.79 3.97 4.21 0.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment